WALTER INDUSTRIES INC /NEW/
10-Q, 1999-01-14
GENERAL BLDG CONTRACTORS - RESIDENTIAL BLDGS
Previous: PATRIOT SCIENTIFIC CORP, 10QSB, 1999-01-14
Next: OPPENHEIMER CALIFORNIA MUNICIPAL FUND, 497, 1999-01-14



<PAGE>

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D. C. 20549


                                    FORM 10-Q


        /X/       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                For the quarterly period ended November 30, 1998

                                       or

        / /      TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934


                        Commission File Number 000-20537


                             WALTER INDUSTRIES, INC.


   Incorporated in Delaware           IRS Employer Identification No. 13-3429953

                   1500 North Dale Mabry, Tampa, Florida 33607

                          Telephone Number 813-871-4811


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months, and (2) has been subject to such filing requirements
for the past 90 days. Yes X  No   .
                         ---   ---

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13, or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court. Yes X  No   .
                         ---   ---

There were 51,106,092 shares of common stock of the registrant outstanding at
December 31, 1998.

<PAGE>



                         PART I - FINANCIAL INFORMATION
                    WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>

                                                                              November 30,              May 31,
                                                                                  1998                   1998
                                                                               (unaudited)             (audited)  
                                                                             --------------         ---------------
                                                                              (in thousands, except share amounts)
<S>                                                                          <C>                  <C>    
ASSETS
Cash and cash equivalents                                                    $      47,492        $         54,709
Short-term investments, restricted                                                 128,781                 247,463
Marketable securities                                                                5,899                  39,064
Instalment notes receivable                                                      4,200,531               4,238,745
   Less - Allowance for possible losses                                       (     25,934)         (       26,221)
          Unearned time charges                                               (  2,874,555)         (    2,894,459)
Trade and other receivables, less allowance for possible
   losses of $8,029 and $7,133, respectively                                       211,476                 224,691
Inventories, at lower of cost (first in, first out
   or average) or market:
     Finished goods                                                                173,114                 205,516
     Goods in process                                                               36,048                  36,876
     Raw materials and supplies                                                     47,182                  53,509
     Houses held for resale                                                          4,159                   3,153

Prepaid expenses                                                                    10,334                  12,156

Property, plant and equipment, at cost                                           1,168,043               1,149,707
   Less - Accumulated depreciation and depletion                              (    506,095)         (      477,359)
Deferred income taxes                                                               69,344                  84,409
Investments and other long-term assets                                              51,948                  51,800
Unamortized debt expense                                                            52,023                  31,215
Goodwill, net                                                                      514,619                 527,696
                                                                             -------------         ---------------
                                                                             $   3,314,409         $     3,562,670
                                                                             -------------         ---------------
                                                                             -------------         ---------------

LIABILITIES AND STOCKHOLDERS' EQUITY
Book overdrafts                                                              $      23,224         $        24,867
Accounts payable                                                                   118,419                 145,476
Accrued expenses                                                                   110,847                 126,022
Income taxes payable                                                                50,237                  60,098
Short-term notes payable                                                              -                      5,800
Long-term senior debt:
   Mortgage-backed/asset-backed notes                                            1,715,833               1,886,167
   Other senior debt                                                               579,050                 589,450
Accrued interest                                                                    21,699                  27,147
Accumulated postretirement benefits obligation                                     291,327                 283,708
Other long-term liabilities                                                         53,250                  54,848

Stockholders' equity
   Common stock - 200,000,000 authorized, $.01 par value
     Issued - 55,300,851 and 55,283,686 shares                                         553                     553
   Capital in excess of par value                                                1,169,260               1,169,052
   Retained earnings (accumulated deficit)                                    (    755,731)        (       784,503)
   Cumulative foreign currency translation adjustment                                  244         (            52)
   Treasury stock - 4,053,092 and 1,398,092 shares, at cost                   (     59,989)        (        21,841)
   Excess of additional pension liability over
     unrecognized prior years service cost                                    (      4,122)        (        4,122)
   Net unrealized appreciation in marketable securities                                308                  -     
                                                                             -------------        ----------------
Total stockholders' equity                                                         350,523                 359,087
                                                                             -------------         ---------------
                                                                             $   3,314,409         $     3,562,670
                                                                             -------------         ---------------
                                                                             -------------         ---------------
</TABLE>


           See accompanying Notes to Consolidated Financial Statements
<PAGE>


                    WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                         For the three months ended
                                                                                November  30,                 
                                                              ------------------------------------------------
                                                                   1998                                1997   
                                                              -------------                       ------------
                                                                  (in thousands, except per share amounts)
<S>                                                           <C>                                <C>         
Sales and revenues:
   Net sales                                                  $     445,490                      $    381,309
   Time charges                                                      60,941                            60,264
   Miscellaneous                                                      8,523                             6,496
                                                              -------------                      ------------
                                                                    514,954                           448,069
                                                              -------------                      ------------
Cost and expenses:
   Cost of sales                                                    361,495                           304,404
   Depreciation and depletion                                        21,543                            20,142
   Selling, general and administrative                               43,650                            40,459
   Postretirement benefits                                            5,844                             5,564
   Provision for possible losses                                         10                      (        931)
   Interest and amortization of debt expense                         46,020                            48,048
   Amortization of goodwill                                          10,614                             9,770
   Loss on sale of subsidiary                                         3,849                              -   
                                                              -------------                      ------------
                                                                    493,025                           427,456
                                                              -------------                      ------------
                                                                     21,929                            20,613
Income tax expense:
   Current                                                     (        309)                     (        779)
   Deferred                                                    (      1,885)                     (      7,193)
                                                              -------------                      ------------
Income before extraordinary item                                     19,735                            12,641

Extraordinary item - loss on early extinguishment of
   debt (net of income tax benefit of $1,434)                          -                         (      2,663)
                                                              -------------                      ------------
Net income                                                    $      19,735                      $      9,978
                                                              -------------                      ------------
                                                              -------------                      ------------

Basic earnings per share:
   Income before extraordinary item                           $         .38                      $         .24
   Extraordinary item                                                  -                          (        .05)
                                                               ------------                      -------------
   Net income                                                 $         .38                      $         .19
                                                              -------------                      -------------
                                                              -------------                      -------------


Diluted earnings per share:
   Income before extraordinary item                           $         .38                      $         .23
   Extraordinary item                                                  -                          (        .05)
                                                              -------------                      -------------
   Net income                                                 $         .38                      $         .18
                                                              -------------                      -------------
                                                              -------------                      -------------

           See accompanying Notes to Consolidated Financial Statements

</TABLE>


<PAGE>


                    WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                          For the six months ended
                                                                                November  30,                 
                                                              ------------------------------------------------
                                                                   1998                               1997   
                                                              -------------                      -------------
                                                                   (in thousands except per share amounts)
<S>                                                           <C>                                <C>          
Sales and revenues:
   Net sales                                                  $     868,090                      $     716,187
   Time charges                                                     125,172                            118,088
   Miscellaneous                                                     14,826                             13,127
                                                              -------------                       ------------
                                                                  1,008,088                            847,402
                                                              -------------                       ------------
Cost and expenses:
   Cost of sales                                                    710,023                            564,887
   Depreciation and depletion                                        41,576                             37,710
   Selling, general and administrative                               86,759                             75,569
   Postretirement benefits                                           11,717                             11,130
   Provision for possible losses                                         95                       (        612)
   Interest and amortization of debt expense                         93,505                             92,911
   Amortization of goodwill                                          21,223                             18,186
   Loss on sale of subsidiary                                         3,849                               -   
                                                              -------------                       ------------
                                                                    968,747                            799,781
                                                              -------------                       ------------
                                                                     39,341                             47,621
Income tax expense:
   Current                                                     (      1,304)                      (      1,825)
   Deferred                                                    (      9,265)                      (     19,090)
                                                              -------------                      -------------
Income before extraordinary item                                     28,772                             26,706

Extraordinary item - Loss on early extinguishment of
   debt (net of income tax benefit of $1,434)                          -                          (      2,663)
                                                              --------------                     -------------
Net income                                                    $      28,772                      $      24,043
                                                              --------------                     -------------
                                                              --------------                     -------------
Basic earnings per share:
   Income before extraordinary item                           $         .55                      $         .50
   Extraordinary item                                                  -                          (        .05)
                                                              -------------                      -------------
   Net income                                                 $         .55                      $         .45
                                                              --------------                     -------------
                                                              --------------                     -------------

Diluted earnings per share:
   Income before extraordinary item                           $         .55                      $         .49
   Extraordinary item                                                  -                          (        .05)
                                                              --------------                     -------------
   Net income                                                 $         .55                      $         .44
                                                              --------------                     -------------
                                                              --------------                     -------------



</TABLE>

           See accompanying Notes to Consolidated Financial Statements

<PAGE>


                    WALTER INDUSTRIES, INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                                   (UNAUDITED)


<TABLE>
<CAPTION>

                                                                        Retained     Accumulated
                                                                        Earnings        Other
                                                        Comprehensive (Accumulated  Comprehensive   Common Capital in  Treasury
                                               Total       Income       Deficit)       Income        Stock   Excess      Stock
                                           -----------  ------------- ------------  -------------   ------ ----------  --------
<S>                                        <C>          <C>           <C>           <C>             <C>    <C>         <C>      
Balance at May 31, 1998                     $ 359,087     $   -        $(784,503)     $(4,174)        $553 $1,169,052  $(21,841)
Comprehensive income
   Net income                                  28,772       28,772        28,772
   Other comprehensive income, net of tax:
     Net unrealized appreciation in
      marketable securities                       308          308
     Foreign currency translation adjustment      296          296
                                                         ---------
   Other comprehensive income                                  604                        604
                                                          --------
Comprehensive income                                      $ 29,376
                                                          --------
                                                          --------
Stock issued from options exercises               208                                                             208     
Purchases of treasury stock                  ( 38,148)                                                                  (38,148)
                                           ----------                  ---------      -------        ----- ----------  ---------
Balance at November 30, 1998               $  350,523                  $(755,731)     $(3,570)       $ 553 $1,169,260  $(59,989)
                                           ----------                  ---------      -------        ----- ----------  ---------
                                           ----------                  ---------      -------        ----- ----------  ---------
</TABLE>



           See accompanying Notes to Consolidated Financial Statements


<PAGE>


                    WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                          For the six months ended
                                                                                November 30,                  
                                                                ----------------------------------------------
                                                                     1998                             1997    
                                                                -------------                    -------------
                                                                                (in thousands)
<S>                                                             <C>                              <C>          
OPERATING ACTIVITIES
   Net income                                                   $      28,772                    $      24,043
   Charges to income not affecting cash:
   Depreciation and depletion                                          41,576                           37,710
   Provision for deferred income taxes                                  9,265                           19,090
   Accumulated postretirement benefits obligation                       7,619                            7,356
   Provision for other long-term liabilities                     (      1,598)                    (         84)
   Amortization of goodwill                                            21,223                           18,186
   Amortization of debt expense                                         2,892                            3,413
   Loss on sale of subsidiary                                    (      3,849)                            -
   Extraordinary item - Loss on early extinguishment of
    debt (net of income tax benefit)                                     -                               2,663
                                                                -------------                    -------------
                                                                      113,598                          112,377
   Decrease (increase) in assets, net of effects 
     from acquisitions:
     Short-term investments, restricted                               118,682                     (     27,597)
     Marketable securities                                             33,165                            1,459
     Instalment notes receivable, net (a)                              18,023                     (         78)
     Trade and other notes and accounts receivables, net               11,519                           22,769
     Inventories                                                       30,341                            3,594
     Prepaid expenses                                                   1,223                     (      3,288)

   Increase (decrease) in liabilities, net of effects 
     from acquisitions:
     Book overdrafts                                            (       1,643)                           1,932
     Accounts payable                                           (      27,042)                    (     15,857)
     Accrued expenses                                           (      17,559)                    (     15,333)
     Income taxes payable                                       (       3,957)                    (      1,898)
     Accrued interest                                           (       5,448)                           3,358
                                                                -------------                    -------------
       Cash flows from operating activities                           270,902                           81,438
                                                                -------------                    -------------

INVESTING ACTIVITIES
   Additions to property, plant and equipment, 
      net of retirements                                        (      38,202)                    (     44,278)
   (Increase) decrease in investments and other assets, net     (         249)                           3,127
   Proceeds from sale of subsidiary                                    14,878                             -
   Acquisitions, net of cash acquired                           (       6,976)                    (    395,383)
                                                                -------------                    -------------
         Cash flows used in investing activities                (      30,549)                    (    436,534)
                                                               --------------                    -------------

FINANCING ACTIVITIES
   Issuance of short-term notes payable and long-term 
     senior debt                                                      151,771                        1,318,221
   Retirement of short-term notes payable and
     long-term senior debt                                      (     338,305)                    (    919,672)
   Additions to unamortized debt expense                        (      23,700)                    (     18,574)
   Purchases of treasury stock                                  (      38,148)                    (     21,799)
   Exercise of employee stock options                                     208                              713
   Net unrealized appreciation in marketable securities                   308                             -   
                                                               --------------                    -------------
     Cash flows (used in) from financing activities             (     247,866)                         358,889
                                                               --------------                    -------------

EFFECT OF EXCHANGE RATE ON CASH                                           296                             -   
                                                               --------------                    -------------

Net (decrease) increase in cash and cash equivalents            (       7,217)                           3,793
Cash and cash equivalents at beginning of period                       54,709                           35,782
                                                               --------------                    -------------
Cash and cash equivalents at end of period                     $       47,492                    $      39,575
                                                               --------------                    -------------
                                                               --------------                    -------------
</TABLE>

(a)  Consists of sales and resales, net of repossessions and provision for
     possible losses, of $82,335 and $87,215 and cash collections on account and
     payouts in advance of maturity of $100,358 and $87,137, respectively.

           See accompanying Notes to Consolidated Financial Statements


<PAGE>




                    WALTER INDUSTRIES, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                NOVEMBER 30, 1998
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)


Note 1 - Principles of Consolidation

Walter Industries, Inc. (the "Company") is a diversified holding company with
five operating segments: Homebuilding and Financing, Water Transmission
Products, Natural Resources, Industrial Products and Energy Services. Through
its operating segments, the Company offers a diversified line of products and
services primarily including home construction and financing, ductile iron
pressure pipe, coal, methane gas, furnace and foundry coke, chemicals, slag
fiber, aluminum foil and sheet products, petroleum coke and distribution and
refinery outsourcing services. The consolidated financial statements include the
accounts of the Company and all of its subsidiaries. Preparation of financial
statements in accordance with generally accepted accounting principles requires
management to make estimates and assumptions that affect the amounts reported in
the consolidated financial statements. Actual results could differ from those
estimates. All significant intercompany balances have been eliminated.

All of the November 30, 1998 and 1997 amounts are unaudited but, in the 
opinion of management, all adjustments, consisting only of normal recurring 
adjustments necessary for a fair presentation, have been made. The results 
for the three and six months ended November 30, 1998 and 1997 are not 
necessarily indicative of results for a full fiscal year. These financial 
statements should be read in conjunction with the Company's audited 
consolidated financial statements and notes thereto in the Company's Annual 
Report on Form 10-K for the year ended May 31, 1998. Unless otherwise 
specified, accounting principles and capitalized terms used herein are as 
defined in the aforementioned Form 10-K.

Note 2 - Acquisitions and Divestitures

On October 1, 1998 the Company sold the assets of the window balance operations
of JW Window Components, Inc. ("JWWC") in an all cash transaction for $9.9
million. On November 23, 1998, the Company sold the outstanding capital stock of
JWWC, which comprised the roll form and screen products operations, in exchange
for $5.0 million in cash. These transactions complete the Company's divestiture
of JWWC. The Company recorded a pretax loss of $3,849 and a tax benefit of
$10,528 on the sale of JWWC.

Effective October 1, 1998, Jim Walter Homes, Inc., the Company's homebuilding
subsidiary, acquired Texas-based builder Dream Homes, Inc. in exchange for
approximately $7.0 million in cash.

On October 15, 1997, the Company completed the acquisition of AIMCOR, which, 
through its Carbon Group, is a leading international provider of products and 
outsourcing services to the petroleum, steel, foundry and aluminum 
industries. Through its Metals Group, AIMCOR is also a leading supplier of 
ferrosilicon in the southeastern United States. The purchase price was 
approximately $400.0 million, including direct acquisition costs of $4.8 
million, and is subject to certain indemnity obligations of the parties as 
required by the Stock Purchase Agreement. The acquisition was accounted for 
using the purchase method of accounting and had an effective date of 
September 30, 1997.

Note 3 - Restricted Short-Term Investments

Restricted short-term investments at November 30, 1998 and May 31, 1998 
include (i) temporary investment of reserve funds and collections on 
instalment notes receivable owned by Mid-State Trusts II, III, IV, V and VI 
(collectively the "Trusts") ($113.8 million and $125.3 million, 
respectively), which are available only to pay

<PAGE>

expenses of the Trusts and principal and interest on indebtedness of the Trusts,
(ii) miscellaneous other segregated accounts restricted to specific uses ($15.0
million and $15.3 million, respectively), and (iii) certain funds held by Trust
II that are in excess of the interest on the Trust II Mortgage-Backed Notes, but
which were subject to retention at May 31, 1998 ($106.9 million). In June 1998,
an agreement was reached with Financial Security Assurance, Inc. to release
approximately $121.6 million of funds held by Trust II which were subject to
retention at July 1, 1998. These funds were utilized to pay down Trust IV
indebtedness.


Note 4 - Instalment Notes Receivable and Mortgage Backed/Asset Backed Notes

Mid-State Trusts II, III, IV and VI are business trusts organized by Mid-State
Homes, Inc. ("Mid-State Homes"), which owns all of the beneficial interest in
Trusts III, IV and VI. Trust IV owns all of the beneficial interest in Trust II.
The Trusts were organized for the purpose of purchasing instalment notes
receivable from Mid-State Homes with the net proceeds from the issuance of
mortgage or asset-backed notes. The assets of Trusts II, III, IV and VI,
including the instalment notes receivable, are not available to satisfy claims
of general creditors of the Company and its subsidiaries. The liabilities of
Mid-State Trusts II, III, IV and VI for their publicly issued debt are to be
satisfied solely from the proceeds of the underlying instalment notes and are
non-recourse to the Company and its subsidiaries.

Mid-State Trust V ("Trust V"), a business trust in which Mid-State Homes holds
all the beneficial interest, was organized to hold instalment notes receivable
as collateral for borrowings to provide temporary financing to Mid-State Homes
for its current purchases of instalment notes and mortgages from Jim Walter
Homes.

The gross amount of instalment notes receivable, the economic balance and
long-term debt outstanding by trust are as follows (in thousands):
<TABLE>
<CAPTION>

                                                                                 November 30, 1998                            
                                                     -----------------------------------------------------------------------
                                                        Gross Balance            Economic Balance           Debt Outstanding
                                                     ----------------             ---------------           ----------------   
<S>                                                  <C>                          <C>                       <C>            
         Trust II                                    $        694,445             $       446,715           $       290,700
         Trust III                                            281,665                     157,134                    66,090
          Loan & Security Agreement                             -                            -                       80,300
         Trust IV                                           1,315,167                     597,754                   614,264
         Trust V                                              914,529                     356,882                   284,000
         Trust VI                                             988,715                     399,742                   380,479
         Unpledged                                              6,010                       2,417                      -   
                                                     ----------------             ---------------           ---------------
             Total                                   $      4,200,531             $     1,960,644           $     1,715,833
                                                     ----------------             ---------------           ---------------
                                                     ----------------             ---------------           ---------------
</TABLE>


At May 31, 1998, the Company had forward-interest rate lock agreements 
which fixed the interest rates on a portion of asset-backed long-term debt 
anticipated to be issued in October 1998. The lock agreements in effect at 
May 31, 1998 were terminated on October 9, 1998. The losses incurred ($24.0 
million) have been deferred and will be amortized to interest expense over 
the life of the Mid-State Trust VII Asset Backed Notes issued on December 10, 
1998. See Note 9 - "Subsequent Event".

Note 5 - Stockholders' Equity

In September 1998, the Company's Board of Directors authorized an increase, 
from two to four million, in the number of shares of the Company's common 
stock which may be repurchased under the share repurchase program
authorized in July 1998. Information relating to the Company's share 
repurchases under this program is set forth below (in thousands):

<TABLE>
<CAPTION>

                                                       Shares        Amount
                                                       ------        ------
<S>                                                    <C>           <C>
      Three months ended November 30, 1998             1,840         $24,465
                                                       -----         -------
                                                       -----         -------

      Six months ended November 30, 1998               2,665         $38,148
                                                       -----         -------
                                                       -----         -------
</TABLE>



                      

<PAGE>


Note 6 - Earnings Per Share

A reconciliation of the basic and diluted per share computations for the three
months and six months ended November 30, 1998 and 1997 are as follows (in
thousands, except per share amounts):
<TABLE>
<CAPTION>

                                                                              Three months ended November 30,              
                                                            ---------------------------------------------------------------
                                                                        1998                               1997            
                                                            ----------------------------        ---------------------------
                                                                Basic          Diluted             Basic          Diluted  
                                                            -------------   ------------        ------------  -------------
<S>                                                         <C>            <C>                 <C>              <C>        
Income before extraordinary item                            $      19,735  $      19,735       $      12,641    $    12,641
Extraordinary item                                                   -              -           (      2,663)    (    2,663)
                                                            -------------   ------------        ------------  -------------

Net income                                                  $      19,735  $      19,735       $       9,978    $     9,978
                                                            -------------   ------------        ------------  -------------
                                                            -------------   ------------        ------------  -------------

Shares of common stock outstanding:
   Average number of common shares (a)                             51,458         51,458              53,685         53,685
   Effect of diluted securities:
     Stock options (b)(c)                                            -                49                -               872
                                                            -------------   ------------        ------------  -------------
                                                                   51,458         51,507              53,685         54,557
                                                            -------------   ------------        ------------  -------------
                                                            -------------   ------------        ------------  -------------

Per share:
   Income before extraordinary item                         $         .38   $       .38         $        .24    $       .23
   Extraordinary item                                                -              -           (        .05)    (      .05)
                                                            -------------   ------------        ------------  -------------
   Net income                                               $         .38   $       .38                  .19            .18
                                                            -------------   ------------        ------------  -------------
                                                            -------------   ------------        ------------  -------------
</TABLE>



(a)      The three months ended November 30, 1998 and 1997 include 3,880,140
         additional shares issued to an escrow account on September 13, 1995
         pursuant to the Consensual Plan, but does not include 4,053,092 and
         1,398,092 shares, respectively, held in treasury.

(b)      Represents the number of shares of common stock issuable on the
         exercise of dilutive employee stock options less the number of shares
         of common stock which could have been purchased with the proceeds from
         the exercise of such options. These purchases of common stock were
         assumed to have been made at the higher of either the market price of
         the common stock at the end of the period or the average market price
         for the period.

(c)      For the three months ended November 30, 1998, does not include
         2,246,302 shares subject to options because such options would have an
         anti-dilutive effect in such period.


<PAGE>



<TABLE>
<CAPTION>

                                                                               Six months ended November 30,              
                                                            ---------------------------------------------------------------
                                                                        1998                               1997            
                                                            ----------------------------        ---------------------------
                                                                Basic          Diluted             Basic          Diluted  
                                                            -------------   ------------        ------------  -------------
<S>                                                         <C>            <C>                 <C>            <C>        
Income before extraordinary item                            $      28,772  $      28,772       $      26,706  $      26,706
Extraordinary item                                                    -              -           (     2,663)       ( 2,663)
                                                            -------------  -------------       -------------  -------------

Net income                                                  $      28,772  $      28,772       $      24,043       $ 24,043
                                                            -------------  -------------       -------------  -------------
                                                            -------------  -------------       -------------  -------------

Shares of common stock outstanding:
   Average number of common shares (a)                             52,458         52,458              53,910         53,910
   Effect of diluted securities:
     Stock options (b)(c)                                            -               227                -               876
                                                            -------------  -------------       -------------  -------------
                                                                   52,458         52,685              53,910         54,786
                                                            -------------  -------------       -------------  -------------
                                                            -------------  -------------       -------------  -------------

Per share:
   Income before extraordinary item                         $         .55  $         .55       $         .50  $         .49
   Extraordinary item                                                -              -           (        .05)  (        .05)
                                                            -------------  -------------       -------------  -------------
   Net income                                               $         .55  $         .55       $         .45  $         .44
                                                            -------------  -------------       -------------  -------------
                                                            -------------  -------------       -------------  -------------
</TABLE>


(a)      The six months ended November 30, 1998 and 1997 include 3,880,140
         additional shares issued to an escrow account on September 13, 1995
         pursuant to the Consensual Plan, but does not include 4,053,092 and
         1,398,092 shares held in treasury.

(b)      Represents the number of shares of common stock issuable on the
         exercise of dilutive employee stock options less the number of shares
         of common stock which could have been purchased with the proceeds from
         the exercise of such options. These purchases of common stock were
         assumed to have been made at the higher of either the market price of
         the common stock at the end of the period or the average market price
         for the period.

(c)      For the six months ended November 30, 1998, does not include 954,501
         shares subject to options because such options would have an
         anti-dilutive effect in such period.

Note 7 - Comprehensive Income

Effective in the first quarter ended August 31, 1998, the Company adopted
Statement of Financial Accounting Standards No. 130 - "Reporting Comprehensive
Income" ("FAS 130"). FAS 130 requires that all items of comprehensive income be
classified separately and the accumulated balance of comprehensive income be
reported in the equity section of the financial statements. The adoption of FAS
130 did not have a material effect on the Company's financial condition.




<PAGE>


Note 8 - Segment Information

Information relating to the Company's operating segments is set forth below (in
thousands):
<TABLE>
<CAPTION>
                                                                           Three months ended
                                                                                November 30,             
                                                                ------------------------------------------
                                                                      1998                      1997      
                                                                ----------------          ----------------
<S>                                                             <C>                       <C>             
Sales and revenues:
   Homebuilding and Financing                                   $        112,339          $        113,725
   Water Transmission Products                                           130,121                   115,668
   Natural Resources                                                      92,026                    89,144
   Industrial Products                                                    81,494                    73,188
   Energy Services                                                        98,858                    56,395
   Corporate                                                                 116            (           51)
                                                                ----------------          ----------------
     Consolidated sales and revenues                            $        514,954          $        448,069
                                                                ----------------          ----------------
                                                                ----------------          ----------------

Operating income (a) :
   Homebuilding and Financing (b)                               $         28,959          $         23,224
   Water Transmission Products                                             8,558                     5,591
   Natural Resources                                                         561                     7,632
   Industrial Products                                                     2,758                     4,925
   Energy Services                                                         7,152                     1,941
                                                                ----------------          ----------------
     Operating income                                                     47,988                    43,313
   Less: General corporate expense (b)                           (         3,925)           (        3,975)
         Senior debt interest expense (b)                        (        10,610)           (        8,790)
         Intercompany interest expense (b)                       (        11,524)           (        9,935)
                                                                ----------------          ----------------
   Income before tax expense                                              21,929                    20,613
   Income tax expense                                            (         2,194)           (        7,972)
                                                                ----------------          ----------------
     Income before extraordinary item                           $         19,735          $         12,641
                                                                ----------------          ----------------
                                                                ----------------          ----------------
</TABLE>


(a)   - Operating income amounts are after deducting amortization of goodwill. A
        breakdown of goodwill by segment is as follows (in thousands):
<TABLE>
<CAPTION>
                                                                           Three months ended
                                                                                November 30,             
                                                                ------------------------------------------
                                                                      1998                      1997      
                                                                ----------------          ----------------
<S>                                                             <C>                       <C>             

         Homebuilding and Financing                             $          6,647          $          6,762
         Water Transmission Products                                       3,045                     3,046
         Natural Resources                                       (           331)           (          332)
         Industrial Products                                                 157                       159
         Energy Services                                                   2,391                     1,429
         Corporate                                               (         1,295)           (        1,294)
                                                                ----------------          ----------------
                                                                $         10,614          $          9,770
                                                                ----------------          ----------------
                                                                ----------------          ----------------

</TABLE>


<PAGE>


   (b)   - Interest and amortization of debt expense incurred by the
           Homebuilding and Financing segment and Corporate is as follows (in
           thousands):
<TABLE>
<CAPTION>
                                                                           Three months ended
                                                                                November 30,             
                                                                ------------------------------------------
                                                                      1998                      1997      
                                                                ----------------          ----------------
<S>                                                             <C>                       <C>             
         Homebuilding and Financing:
           Gross interest                                       $         35,410          $         39,258
           Less: Intercompany interest income                    (        11,524)           (        9,935)
                                                                ----------------          ----------------
           Net interest                                                   23,886                    29,323
         Corporate:
           Senior debt interest                                           10,610                     8,790
           Intercompany interest                                          11,524                     9,935
                                                                ----------------          ----------------
                                                                $         46,020          $         48,048
                                                                ----------------          ----------------
                                                                ----------------          ----------------
</TABLE>

         The general corporate expense, senior debt interest expense and
         intercompany interest expense are attributable to all operating 
         segments, but cannot be reasonably allocated to specific segments.

<TABLE>
<CAPTION>
                                                                             Six months ended
                                                                                November 30,             
                                                                ------------------------------------------
                                                                      1998                      1997      
                                                                ----------------          ----------------
<S>                                                             <C>                       <C>             
Sales and revenues:
   Homebuilding and Financing                                   $        224,189          $        224,563
   Water Transmission Products                                           250,841                   224,527
   Natural Resources                                                     179,736                   190,773
   Industrial Products                                                   166,335                   150,851
   Energy Services                                                       186,831                    56,395
   Corporate                                                                 156                       293
                                                                ----------------          ----------------
     Consolidated sales and revenues                            $      1,008,088          $        847,402
                                                                ----------------          ----------------
                                                                ----------------          ----------------

Operating income (a) :
   Homebuilding and Financing (b)                               $         56,893          $         42,911
   Water Transmission Products                                            15,636                    10,939
   Natural Resources                                             (         2,795)                   21,175
   Industrial Products                                                     8,979                     9,680
   Energy Services                                                        10,696                     1,941
                                                                ----------------          ----------------
     Operating income                                                     89,409                    86,646
   Less: General corporate expense (b)                           (         5,929)           (        5,692)
         Senior debt interest expense (b)                        (        21,162)           (       14,726)
         Intercompany interest expense (b)                       (        22,977)           (       18,607)
                                                                ----------------          ----------------
   Income before tax expense                                              39,341                    47,621
   Income tax expense                                            (        10,569)           (       20,915)
                                                                ----------------          ----------------
     Income before extraordinary item                           $         28,772          $         26,706
                                                                ----------------          ----------------
                                                                ----------------          ----------------

</TABLE>



<PAGE>


(a)   - Operating income amounts are after deducting amortization of goodwill. A
        breakdown of goodwill by segment is as follows (in thousands):
<TABLE>
<CAPTION>
                                                                             Six months ended
                                                                                November 30,             
                                                                ------------------------------------------
                                                                      1998                      1997      
                                                                ----------------          ----------------

<S>                                                             <C>                       <C>            
         Homebuilding and Financing                             $         13,546          $         13,578
         Water Transmission Products                                       6,124                     6,127
         Natural Resources                                       (           666)           (          667)
         Industrial Products                                                 319                       320
         Energy Services                                                   4,502                     1,429
         Corporate                                               (         2,602)           (        2,601)
                                                                ----------------          ----------------
                                                                $         21,223          $         18,186
                                                                ----------------          ----------------
                                                                ----------------          ----------------
</TABLE>


   (b)   - Interest and amortization of debt expense incurred by the
           Homebuilding and Financing segment and Corporate is as follows (in
           thousands):

<TABLE>
<CAPTION>
                                                                             Six months ended
                                                                                November 30,             
                                                                ------------------------------------------
                                                                      1998                      1997      
                                                                ----------------          ----------------

<S>                                                             <C>                       <C>            
         Homebuilding and Financing:
           Gross interest                                       $         72,343          $         78,185
           Less: Intercompany interest income                    (        22,977)           (       18,607)
                                                                ----------------          ----------------
           Net interest                                                   49,366                    59,578
         Corporate:
           Senior debt interest                                           21,162                    14,726
           Intercompany interest                                          22,977                    18,607
                                                                ----------------          ----------------
                                                                $         93,505          $         92,911
                                                                ----------------          ----------------
                                                                ----------------          ----------------
</TABLE>

         The general corporate expense, senior debt interest expense and
         intercompany interest expense are attributable to all operating 
         segments, but cannot be reasonably allocated to specific segments.


Note 9 - Subsequent Event

On December 10, 1998, Mid-State Homes purchased from Trust V instalment notes 
having a gross amount of $858.7 million and an economic balance of $335.3 
million. Mid-State Homes subsequently sold these notes to Mid-State Trust VII 
(Trust VII), a business trust organized by Mid-State Homes, which owns all of 
the beneficial interest in Trust VII. These sales were in exchange for the 
net proceeds from the public issuance of $313.5 million of Asset Backed Notes 
by Trust VII. The notes were issued in a single class and bear interest at 
6.34% payable quarterly beginning March 15, 1999. The notes have a final 
maturity of December 15, 2036. The $313.5 million in proceeds were primarily 
used to repay related asset-backed borrowings of $284.0 million under the 
Mid-State Trust V warehouse facility. Lehman Brothers, Inc., an affiliate of 
Lehman Brothers Holdings, Inc., which owned 2.8 million shares of the 
Company's common stock at November 30, 1998, served as an underwriter in 
connection with the public issuance of the Trust VII Asset Backed Notes and 
received underwriting commissions and fees of $1.3 million.

<PAGE>


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  RESULTS OF OPERATIONS AND FINANCIAL CONDITION

The Company completed the acquisition of Applied Industrial Materials
Corporation ("AIMCOR") on October 15, 1997. AIMCOR is a leading international
provider of products and outsourcing services to the petroleum, steel, foundry
and aluminum industries. AIMCOR is also a leading supplier of ferrosilicon in
the southeastern United States (see Note 2 of "Notes to Consolidated Financial
Statements"). Sales and revenues and operating income for AIMCOR are reflected
in the Company's business segment, the Energy Services Group.


RESULTS OF OPERATIONS
THREE MONTHS ENDED NOVEMBER 30, 1998 AND 1997

Net sales and revenues for the three months ended November 30, 1998 were $66.9
million above the prior year period, a 14.9% increase of which 9.5%
was attributable to AIMCOR. In addition to the contribution from AIMCOR, the
increase was the result of improved performances from all other operating
segments except the Homebuilding and Financing Group.

Cost of sales, exclusive of depreciation, of $361.5 million was 81.1% of net
sales in the 1998 period versus $304.4 million and 79.8% in 1997. The percentage
increase reflected lower gross profit margins realized on coal and methane gas.

Selling, general and administrative expenses of $43.7 million were 8.5% of net
sales and revenues in the 1998 period compared to $40.5 million and 9.0% in
1997.

Interest and amortization of debt expense was $46.0 million in the 1998 period
versus $48.0 million in 1997 as a result of lower interest rates offset by
slightly higher average outstanding debt balances primarily resulting from the
AIMCOR acquisition. The average rate of interest in the 1998 period was 7.52% as
compared to 8.20% in 1997. The average prime rate of interest was 8.17% and
8.50% in the 1998 and 1997 periods, respectively.

The Company's effective tax rate in the 1998 and 1997 periods differed from the
statutory tax rate primarily due to amortization of goodwill (excluding such
amounts related to the AIMCOR acquisition), which is not deductible for tax
purposes and percentage depletion. Additionally, in the 1998 period, the
Company's effective tax rate differed from the statutory rate as a result of a
$10.5 million non-recurring tax benefit recognized on the sale of JW Window
Components, Inc. (JWWC), the Company's window components operation.

Net income in the 1998 period was $19.7 million, including an after tax gain 
of $6.7 million from the sale of JWWC. This compared to net income of $10.0 
million in the 1997 period, which included a $2.7 million extraordinary loss 
from the write-off of unamortized debt expense related to the refinancing of 
bank credit facilities in conjunction with the Company's October 1997 
acquisition of AIMCOR. The increase in earnings adjusted for these 
non-recurring items approximates $0.3 million, which reflects all of the 
factors mentioned below in the segment analysis. The Company's basic earnings 
per share increased 100% to $0.38 compared to last year's earnings per share 
of $0.19.

Segment Analysis:

Homebuilding and Financing Group sales and revenues were $112.3 million, or 
1.2%, below the prior year period. This performance reflects a 7.3% increase 
in the average net selling price, from $48,100 in the 1997 period to $51,600 
in 1998, which was more than offset by a decrease in the number of units 
sold, from 978 units in the 1997 period to 888 units in 1998. The higher 
average selling price is primarily attributable to price increases instituted 
to compensate for higher building material and labor costs, coupled with 
consumer preference for new and more upscale models and amenities being 
offered by Jim Walter Homes. The decrease in unit sales resulted from 
continuing intense competition from local and regional homebuilders as well 
as labor shortages due 

<PAGE>

to high demand for subcontractors and construction crews. Time charge income 
(revenues received from Mid-State Homes' instalment note portfolio) increased 
from $60.3 million in the 1997 period to $60.9 million in 1998. The increase 
is attributable to increased payoffs received in advance of maturity and to 
an increase in the average balance per account in the portfolio, partially 
offset by a reduction in the total number of accounts. The aggregate amount 
of instalment notes receivable having at least one payment 90 or more days 
delinquent was 3.46% of the total instalment notes receivable in the 1998 
period compared to 2.94% in the prior year period. The allowance for possible 
losses as a percentage of net instalment notes receivable was approximately 
2.0% for both periods, which reflects management's assessment of the amount 
necessary to provide against future loss in the portfolio. Jim Walter Homes' 
backlog at November 30, 1998 was 2,404 units compared to 2,041 units at 
November 30, 1997. Operating income of $29.0 million (net of interest 
expense) was $5.7 million greater than the prior year period, reflecting the 
increase in the average net selling price per home sold, higher time charge 
income, an improved homebuilding gross profit margin and lower interest 
expense in the 1998 period ($23.9 million) as compared to the prior year 
period ($29.3 million), partially offset by the decrease in the number of 
homes sold.

Water Transmission Products Group sales and revenues were $130.1 million, or 
12.5%, above the prior year period. The increase was the result of greater 
sales volumes for ductile iron pressure pipe, fittings, valves and hydrants, 
partially offset by lower selling prices for all of these products. Ductile 
iron pressure pipe shipments of 167,000 tons were 10% greater than in the 
prior year period. The order backlog at November 30, 1998 was 116,614 tons, 
which represents approximately three months shipments, compared with 117,510 
tons at November 30, 1997. Operating income of $8.6 million was $3.0 million 
above the prior year period. This performance was the result of the 
previously mentioned increase in sales and revenues and higher gross profit 
margins realized due to lower raw material costs (primarily scrap iron) and 
improved operating efficiencies.

Natural Resources Group sales and revenues were $92.0 million, or 3.2%, above 
the prior year period due to increased coal and methane gas shipments, 
partially offset by lower selling prices. A total of 1.97 million tons of 
coal was sold at an average selling price per ton of $41.83 in the current 
year period compared with 1.81 million tons at $43.50 in 1997. The decrease 
in the average selling price was the result of lower price realizations on 
shipments to Alabama Power and the worldwide metallurgical market. Methane 
gas sales volumes were 2.4 billion cubic feet in the 1998 period versus 2.2 
billion cubic feet in 1997. The average selling price of methane gas per 
thousand cubic feet was $2.90 in the 1998 period versus $4.27 in 1997. Both 
periods include a monthly reservation fee of $.7 million. The Group's 
operating income of $0.6 million was below the prior year period by $7.0 
million. This performance was the result of higher production costs ($38.56 
per ton in the 1998 period versus $37.13 in 1997) attributable to continued 
geological problems at two of the Groups four mines, coupled with lower 
selling prices for coal and methane gas, and partially offset by higher 
methane gas and coal sales volumes.

Industrial Products Group sales and revenues were $81.5 million, or 11.3%, 
greater than the prior year period. The improved performance was the result 
of increased shipments of aluminum foil and sheet products, foundry coke and 
metal building and foundry products, coupled with higher selling prices for 
furnace and foundry coke, and partially offset by lower sales volumes for 
furnace coke and slag fiber and lower selling prices for aluminum foil and 
sheet products. Operating income of $2.8 million was below the prior year 
period by $2.2 million. This performance resulted from the pre-tax loss on 
the sale of JWWC, partially offset by the sales increases and higher gross 
profit margins realized on aluminum foil and sheet products and foundry coke.

SIX MONTHS ENDED NOVEMBER 30, 1998 AND 1997

Net sales and revenues for the six months ended November 30, 1998 were $160.7 
million above the prior year period, representing a 19.0% increase of which 
15.4% was attributable to AIMCOR. In addition to the contribution from 
AIMCOR, the increase was the result of improved performances from Water 
Transmission Products and Industrial Products.

Cost of sales, exclusive of depreciation, of $710.0 million was 81.8% of net
sales in the 1998 period versus $564.9 million and 78.9% in 1997. The percentage
increase reflected lower gross profit margins realized on coal 

<PAGE>

and methane gas.

Selling, general and administrative expenses of $86.8 million were 8.6% of net
sales and revenues in the 1998 period versus $75.6 million and 8.9% in 1997.

Interest and amortization of debt expense was $93.5 million in the 1998 period
versus $92.9 million in 1997 reflecting higher average outstanding debt balances
primarily resulting from the AIMCOR acquisition, partially offset by lower
interest rates. The average rate of interest in the 1998 period was 7.53% as
compared to 8.17% in 1997. The average prime rate of interest was 8.33% and
8.50% in the 1998 and 1997 periods, respectively.

The Company's effective tax rate in the 1997 period differed from the statutory
tax rate primarily due to amortization of goodwill (excluding such amounts
related to the AIMCOR acquisition), which is not deductible for tax purposes and
percentage depletion. Additionally, in the 1998 period, the Company's effective
tax rate differed from the statutory rate as a result of a $10.5 million
non-recurring tax benefit recognized on the sale of JWWC.

Net income in the 1998 period was $28.8 million including an after-tax gain of
$6.7 million from the sale of JWWC. This compared to net income of $24.0 million
in the 1997 period, which included a $2.7 million extraordinary loss from the
write-off of unamortized debt expense related to the refinancing of bank credit
facilities in conjunction with the Company's October 1997 acquisition of AIMCOR.
The decrease in earnings adjusted for these non-recurring items approximates
$4.6 million which reflects all of the factors mentioned below in the segment
analysis. The Company's basic earnings per share increased 22% to $0.55 compared
to $0.45 for the six months ended November 30, 1997.

Segment Analysis:

Homebuilding and Financing Group sales and revenues were $224.2 million, or 
 .2%, below the prior year period. This performance reflects a 6.3% increase 
in the average net selling price, from $47,900 in the 1997 period to $50,900 
in 1998, which was more than offset by a decrease in the number of units 
sold, from 1,957 units in the 1997 period to 1,732 units in 1998. The higher 
average selling price is primarily attributable to price increases instituted 
to compensate for higher building material and labor costs, coupled with 
consumer preference for new and more upscale models and amenities being 
offered by Jim Walter Homes. The decrease in unit sales resulted from 
continuing intense competition from local and regional homebuilders as well 
as labor shortages due to high demand for subcontractors and construction 
crews. Time charge income (revenues received from Mid-State Homes' instalment 
note portfolio) increased from $118.1 million in the 1997 period to $125.2 
million in 1998. The increase is attributable to increased payoffs received 
in advance of maturity and to an increase in the average balance per account 
in the portfolio, partially offset by a reduction in the total number of 
accounts. Operating income of $56.9 million (net of interest expense) was 
$14.0 million greater than the prior year period, reflecting higher time 
charge income, the increase in the average net selling price per home sold, 
an improved homebuilding gross profit margin and lower interest expense in 
the 1998 period ($49.4 million) compared to the prior year period ($59.6 
million), partially offset by the decrease in the number of homes sold.

Water Transmission Products Group sales and revenues were $250.8 million, or
11.7%, above the prior year period. The increase was the result of greater sales
volumes for ductile iron pressure pipe, fittings, valves and hydrants, partially
offset by lower selling prices for all of these products. Ductile iron pressure
pipe shipments of 326,000 tons were 10% greater than the prior year period.
Operating income of $15.6 million was $4.7 million above the prior year period.
This performance was the result of the previously mentioned increase in sales
and revenues and improved gross profit margins realized due to lower raw
material costs (primarily scrap iron) and improved operating efficiencies.

Natural Resources Group sales and revenues were $179.7 million, or 5.8%, below
the prior year period. The decrease was the result of reduced coal shipments due
to unexpected geological problems in two of the Group's four coal mines, a
five-week work stoppage in one mine early in the first quarter and curtailed
production


<PAGE>

resulting from scheduled mining equipment moves. A total of 3.80 million tons of
coal were sold at an average selling price per ton of $42.42 in the current year
period compared with 4.04 million tons at $42.81 in 1997. The decrease in the
average selling price was the result of lower price realizations on shipments to
Alabama Power and the worldwide metallurgical market. Methane gas sales volumes
were 4.6 billion cubic feet in the 1998 period versus 4.1 billion cubic feet in
1997. The average selling price per thousand cubic feet was $3.03 in the 1998
period versus $3.89 in 1997. Both periods include a monthly reservation fee of
$.7 million. The Group's operating loss of $2.8 million was below the prior year
period by $24.0 million. This performance was the result of lower shipments and
selling prices for coal and methane gas, coupled with higher production costs
($40.96 per ton in the 1998 period versus $36.31 in 1997) attributable to the
previously mentioned geological problems at two of the Company's four mines.
Prior year results included a $4.0 million credit from settlement of an
insurance claim relating to a production hoist accident at Blue Creek Mine No. 3
in fiscal 1993.

Industrial Products Group sales and revenues were $166.3 million, or 10.3%, 
greater than the prior year period. The improved performance was the result 
of increased shipments of aluminum foil and sheet products, furnace coke, and 
metal building and foundry products, coupled with improved selling prices for 
furnace and foundry coke and slag fiber, partially offset by lower selling 
prices for aluminum foil and sheet products. Operating income of $9.0 million 
was below the prior year period by $.7 million. This performance resulted 
from the pre-tax loss on the sale of JWWC, partially offset by sales 
increases and higher gross profit margins realized on aluminum foil and sheet 
products, foundry coke and metal building and foundry products.

FINANCIAL CONDITION

Since May 31, 1998, total debt decreased $186.5 million. Scheduled payments 
on the mortgage-backed/asset-backed notes amounted to $114.7 million. In 
addition, $121.6 million of funds held by Trust II, which were subject to 
retention at July 1, 1998, were utilized to pay down Trust IV indebtedness, 
pursuant to an agreement reached with Financial Security Assurance, Inc. 
Scheduled retirements of other long-term debt amounted to $25.4 million. 
Also, during the current six month period, net borrowings under the Mid-State 
Trust V Variable Funding Loan Agreement and the Credit Facilities totaled 
$66.0 million and $9.2 million, respectively.

Borrowings under the Credit Facilities totaled $575.0 million at November 30, 
1998. The Revolving Credit Facility includes a sub-facility for trade and 
other standby letters of credit in an amount up to $75.0 million at any time 
outstanding. There were $25.2 million face amount of letters of credit 
outstanding thereunder as of November 30, 1998. 

The Credit Facilities contain a number of significant covenants that, among
other things, restrict the ability of the Company and its subsidiaries to
dispose of assets, incur additional indebtedness, pay dividends, create liens on
assets, enter into capital leases, make investments or acquisitions, engage in
mergers or consolidations, or engage in certain transactions with subsidiaries
and affiliates and otherwise restrict corporate activities (including change of
control and asset sale transactions). In addition, under the Credit Facilities,
the Company is required to maintain specified financial ratios and comply with
certain financial tests, including fixed charge coverage ratios and maximum
leverage ratios. The borrowers are required to maintain a leverage ratio (the
ratio of indebtedness to consolidated EBITDA (as defined in the Credit
Facilities)) of not more than 3.75-to-1 for the measurement period commencing
May 31, 1998 and ending May 30, 1999 and 3.25-to-1 thereafter. The borrowers'
fixed charge coverage ratio (the ratio of (a) EBITDA minus capital expenditures
to (b) the sum of all required principal payments on outstanding indebtedness,
interest expense and dividends paid) is required to be at least 1-to-1 at the
end of each Four Quarter Period (as defined in the Credit Facilities) ended
November 30, 1998 and February 28, 1999 and at least 1.25-to-1 at the end of
each four quarter period for the duration of the Credit Facilities. The Company
was in compliance with these covenants at November 30, 1998.

The Trust V Variable Funding Loan Agreement's covenants, among other things,
restrict the ability of Trust V to dispose of assets, create liens and engage in
mergers or consolidations. The Company was in compliance with these covenants at
November 30, 1998.
<PAGE>

The Loan and Security Agreement contains a number of covenants that, among other
things, restrict the ability of Mid-State Homes to dispose of assets, create
liens on assets, engage in mergers, incur any unsecured or recourse debt, or
make changes to their credit and collection policy. In addition, Mid-State Homes
is required to maintain specified net income and net worth levels. The Company
was in compliance with these covenants at November 30, 1998.

LIQUIDITY AND CAPITAL RESOURCES

Cash and cash equivalents, net of book overdrafts, were approximately $24.3 
million at November 30, 1998. Operating cash flows for the six months ended 
November 30, 1998, together with issuance of long-term debt under the 
Mid-State Trust V Variable Funding Loan Agreement, borrowings under the 
Credit Facilities and the use of available cash balances, were primarily used 
for retirement of long-term senior debt, interest payments, capital 
expenditures and the purchases of approximately 2.7 million shares of common 
stock during the six months ended November 30, 1998. In September 1998, the 
Company's Board of Directors authorized an increase, from two to four 
million, in the number of shares of the Company's common stock which may be 
repurchased under its stock repurchase program.

Working capital is required to fund adequate levels of inventories and 
accounts receivable. Commitments for capital expenditures at November 30, 
1998 were not significant; however, it is estimated that gross capital 
expenditures of the Company and its subsidiaries for the remaining six months 
of the fiscal year ending May 31, 1999 will approximate $60.0 million.

Because the Company's operating cash flow is significantly influenced by the 
general economy and, in particular, levels of domestic construction activity, 
current results should not necessarily be used to predict the Company's 
liquidity, capital expenditures, investment in instalment notes receivable or 
results of operations. The Company believes that the Mid-State Trust V 
Variable Funding Loan Agreement will provide Mid-State Homes with the funds 
needed to purchase the instalment notes and mortgages generated by Jim Walter 
Homes. It is anticipated that one or more permanent financings similar to the 
previous Mid-State Homes asset-backed financings will be required over the 
next several years to repay borrowings under the Mid-State Trust V Variable 
Funding Loan Agreement. The Company believes that under present operating 
conditions, sufficient cash flow will be generated to make all required 
interest and principal payments on its indebtedness, to make all planned 
capital expenditures and meet substantially all operating needs. It is 
further expected that amounts under the Revolving Credit Facility will be 
sufficient to meet peak operating needs of the Company and to repurchase up 
to an additional 1.3 million shares of the Company's common stock, the amount 
remaining at November 30, 1998 under the current authorization.

YEAR 2000

Introduction

The Company is currently working to resolve the potential impact of the Year 
2000 ("Y2K") on the processing of date-sensitive information by the Company's 
computerized information systems.  The Y2K problem is the result of computer 
programs being written using two digits (rather than four) to define the 
applicable year.  Any of the Company's programs that have time-sensitive 
software may recognize a date using "00" as the year 1900 rather than the 
year 2000, which could result in miscalculations or system failures.  The 
problems created by using abbreviated dates appear in hardware (such as 
microchips), operating systems and other software programs.  The Company's 
Y2K compliance project is intended to determine the readiness of the 
Company's business for the year 2000.  The Company defines Y2K "compliance" 
to mean that the computer code will process all defined future dates properly 
and give accurate results.

Description of Areas of Impact and Risk

The Company has identified three areas where the Y2K problem creates risk to the
Company.  These areas are :  a) internal Information Technology ("IT") systems; 
b) non-IT systems with embedded chip technology; and c) system capabilities of
third party businesses with relationships with the Company, including product
suppliers, customers, service providers (such as telephone, power, logistics,
financial services) and other businesses whose failure to be Y2K compliant could
have a material adverse effect on the Company's business, financial condition or
results of operations.


<PAGE>

Plan to Address Year 2000 Compliance

The Company has established a Corporate Steering Committee (the "Committee") 
to coordinate solutions to Y2K issues for its information systems.  The 
Committee includes a representative from each subsidiary as well as a 
member of the Company's Law Department, the Director of Information 
Technology and the Chief Financial Officer.  Each subsidiary also has a 
steering committee consisting of the representative on the Committee and 
other members from all functional areas of the respective subsidiary.  The 
Committee has identified systems and applications that require modification 
and has evaluated alternative solutions.  The Committee also developed a Y2K 
Standard that was issued to all subsidiaries and must be followed for Y2K 
compliance.  Status conference calls are held monthly and on-site progress 
reviews are held quarterly.  The Company has two data centers which have 
installed Y2K compliant mainframe equipment, operating systems and 
system software.  Separate virtual machines within a computer have been 
installed for the purpose of testing.  In early calendar 1999, a detailed 
internal review will be conducted with each subsidiary to ascertain progress 
on supporting documentation, vendor compliance testing which includes 
responses from vendors to a questionnaire developed by the Committee 
regarding Y2K status, software conversion and testing and progress to 
contingency plans.  

State of Readiness

IT Systems - The initial inventory and prioritization process for the Company's
IT systems has been completed.  The Company's current focus in this area is on
remediation and testing.  Approximately 30% of all identified IT system business
components have been deemed compliant as of December 31, 1998.  Coding changes
for all legacy systems have been completed and the testing phase is in process. 
The Y2K test environment is fully functional.  Compliance testing will continue
through 1999 and will be completed in a phase approach beginning with the
financial systems in June 1999.  Personal computer and other hardware upgrades
are 85% complete with the remainder on order.

Non-IT systems - Non-IT systems consist of any device which is able to store 
and report date-related information, such as access control systems, 
elevators, conveyors, and other items containing a microprocessor or internal 
clock.  The plan utilized by the Company for analysis of the IT systems is 
also being used for non-IT systems.  The Company currently plans to complete 
the Y2K compliance program for all material non-IT systems by  November 1999.

Material Third Parties - The Company has created an inventory of what it 
believes to be all material third parties with whom the Company has a 
business relationship in the United States Y2K readiness surveys were sent to 
these third parties beginning in January 1998.  The Company is currently 
reviewing the responses to these surveys to determine the Y2K readiness of 
these third parties.  For those critical third party suppliers, service 
providers and customers that fail to respond to the Company's survey, the 
Company intends to pursue alternative means of obtaining Y2K readiness 
information, such as review of publicly available information published by 
such third parties.  The Company also plans to implement this same approach 
to third party Y2K readiness at the Company's foreign subsidiaries.  The 
Company plans to continue to review its third party relationships throughout 
the Y2K compliance program to ensure all material third party relationships 
are addressed.

Contingency Planning and Risks

Contingency plan guidelines have been developed by the Committee and provided 
to each subsidiary. Contingency plans are currently being prepared at all 
subsidiaries.  On-site reviews of written contingency plans will be conducted 
throughout calendar 1999.  While the Company believes that its approach to 
Y2K readiness is sound, it is possible that some business components may not 
be identified in the inventory, or that the scanning or testing process may not 
result in analysis and remediation of all source code.  The Company will 
assume a third party is not Y2K ready if no Y2K verification is obtained.  
The Company's contingency plan will address alternative providers and 
processes to deal with business interruptions that may be caused by the 
internal system or by the failure of third party providers to be Y2K ready to 
the extent possible.  

The failure to correct a material Y2K problem could result in an interruption
in, or a failure of, certain normal business activities or operations.  Such
failure could materially and adversely affect the Company's results of
operations, liquidity and financial condition.


<PAGE>

Cost of Project

The overall cost of the Company's Y2K compliance effort is estimated to be
approximately $12.2 million based on information currently available.

EURO CONVERSION

On January 1, 1999, eleven of the fifteen member countries of the European 
Union commenced conversion from their existing sovereign currencies to a new, 
single currency called the euro.  Fixed conversion rates between the existing 
currencies, the legacy currencies, and the euro will be established and the 
euro will become the common legal currency of the participating countries on 
this date.  The euro will then trade on currency exchanges and will be 
available for non-cash transactions.  The participants will issue sovereign 
debt exclusively in euro and will redenominate outstanding sovereign debt at 
this time. Following this introduction period, the participating members 
legacy currencies will remain legal tender as denominations of euro until 
January 1, 2002.  At that time, countries will issue new euro-denominated 
bills for use in cash transactions.  All legacy currency will be withdrawn 
prior to July 1, 2002, completing the euro conversion on this date.  As of 
January 1, 1999, the participating countries no longer will control their 
own monetary policies by directing independent interest rates for the legacy 
currencies; instead, the authority to direct monetary policy, including money 
supply and official interest rates for the euro, will be exercised by the new 
European Central Bank.

The Company has established a plan to address the issues raised by the euro 
conversion.  These issues include, but are not limited to: the competitive 
impact created by cross-border price transparency; the need for the company 
and its business partners to adapt IT and non-IT systems to accommodate 
euro-denominated transactions; and the need to analyze the legal and 
contractual implications of the Company's contracts.  The Company currently 
anticipates that the required modifications to its systems, equipment and 
processes will be made on a timely basis and does not expect that the costs 
of such modifications will have a material effect on the Company's financial 
position or results of operations.

NEW ACCOUNTING PRONOUNCEMENTS

In February 1998, Statement of Financial Accounting Standards No. 132 -
"Employers' Disclosures about Pensions and Other Postretirement Benefits" ("FAS
132") was issued. FAS 132 becomes effective for fiscal years beginning after
December 15, 1997 (fiscal 1999 for the Company). This statement revises
employers' disclosures about pension and other postretirement benefit plans.

<PAGE>

The Company believes that the adoption of the above standard will not materially
affect its financial performance or reporting.


PRIVATE SECURITIES LITIGATION REFORM ACT SAFE HARBOR STATEMENT

This Form 10-Q contains certain forward-looking statements (as such term is
defined in the Private Securities Litigation Reform Act of 1995) and information
relating to the Company that is based on the beliefs of the management of the
Company, as well as assumptions made by and information currently available to
the management of the Company. When used in this Form 10-Q, the words
"estimate," "project," "believe," "anticipate," "intend," "expect," and similar
expressions are intended to identify forward-looking statements. Such statements
reflect the current views of the Company with respect to future events and are
subject to risks and uncertainties that could cause actual results to differ
materially from those contemplated in such forward-looking statements. Among
those factors which could cause actual results to differ materially are market
demand, competition, interest rate fluctuations, weather and other risk factors
listed from time to time in the Company's filings with the Securities and
Exchange Commission. Readers are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date hereof. The Company
does not undertake any obligation to publicly release any revisions to these
forward looking statements to reflect events or circumstances after the date
hereof or to reflect the occurrence of unanticipated events.


<PAGE>


PART II - OTHER INFORMATION


Item 1.  LEGAL PROCEEDINGS

          A substantial controversy exists with regard to federal income taxes
          allegedly owed by the Company. See "Note 7 - Income Taxes" of Notes to
          Consolidated Financial Statements contained in the Company's Annual
          Report on Form 10-K for the year ended May 31, 1998.

          The Company and its subsidiaries are parties to a number of other
          lawsuits arising in the ordinary course of their businesses. Most of
          these cases are in a preliminary stage and the Company is unable to
          predict a range of possible loss, if any. The Company provides for
          costs relating to these matters when a loss is probable and the amount
          is reasonably estimable. The effect of the outcome of these matters on
          the Company's future results of operations cannot be predicted because
          any such effect depends on future results of operations and the amount
          and timing of the resolution of such matters. While the results of
          litigation cannot be predicted with certainty, the Company believes
          that the final outcome of such other litigation will not have a
          materially adverse effect on the Company's consolidated financial
          condition.


Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         At the Company's Annual Meeting of Stockholders held October 8, 1998,
         the following proposals were approved:
<TABLE>
<CAPTION>
                                                                       Affirmative            Negative                 Votes
                                                                           Votes                Votes                 Withheld
                                                                           -----                -----                 --------
<S>                                                                    <C>                    <C>                   <C> 

(1)      Proposal to elect nine members to the
         Board of Directors to serve for the
         ensuing year                                                   50,180,039            292,870                    -

(2)      Proposal to approve the amendment and
         restatement of the Company's Restated
         Certificate of Incorporation                                   40,003,656             31,984               10,437,269

(3)      Proposal to ratify the appointment of PricewaterhouseCoopers
         LLP as independent certified public accountants 
         for the fiscal year ending May 31, 1999                        50,456,642              6,111                   10,156
</TABLE>

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

          (a)  Exhibit 3(i) - Amended and Restated Certificate of
                              Incorporation of Walter Industries, Inc.

          (b)  Exhibit 27   - Financial Data Schedule

          (c)  Exhibit 99   - Amendment Agreement No. 4 to Credit Agreement




<PAGE>


                                   SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                             WALTER INDUSTRIES, INC.





/s/ D. M. Fjelstul                     /s/ F. A. Hult                      
- --------------------------------       -----------------------------------
D. M. Fjelstul                         F. A. Hult
Senior Vice President and              Vice President, Controller and
Principal Financial Officer            Principal Accounting Officer




Date:   January 14, 1999




<PAGE>

                                                                Exhibit 3(i)


                AMENDED AND RESTATED CERTIFICATE OF INCORPORATION
                                       OF
                             WALTER INDUSTRIES, INC.




    WALTER INDUSTRIES, INC., a Delaware Corporation (the "Corporation"), hereby
certifies as follows:

    Pursuant to the provisions of Sections 242 and 245 of the General
Corporation Law of the State of Delaware, the stockholders of the Corporation
have duly adopted the following Amended and Restated Certificate of
Incorporation. The Corporation was originally incorporated under the name
"Hillsborough Holdings Corporation" and filed its original Certificate of
Incorporation with the Secretary of State of Delaware on August 6, 1987. The
Corporation filed a Restated Certificate of Incorporation with the Secretary of
State of Delaware on March 17, 1995.

    1. The name of the Corporation is WALTER INDUSTRIES, INC.

    2. The registered office and registered agent of the Corporation is The
Corporation Trust Company, 1209 Orange Street, Wilmington, New Castle County,
Delaware 19801.

    3. The purpose of the Corporation is to engage in any lawful act or activity
for which corporations may be organized under the General Corporation Law of
Delaware.

    4. The total number of shares of stock that the Corporation is authorized to
issue is Two Hundred Million (200,000,000) shares of Common Stock, par value
$.01 each.

    Voting and transfer of the shares of Common Stock held by The Celotex
Corporation (in its capacity as the Celotex Settlement Fund Recipient under the
Second Amended and Restated Veil Piercing Settlement Agreement ("Celotex")) and
its successors are restricted by Section 3.22(c) of the Amended Joint Plan of
Reorganization dated as of December 9, 1994, as modified


<PAGE>


on March 1, 1995, as the same may be further amended or supplemented from time
to time (the "Consensual Plan"), and the Stockholder's Agreement, dated as of
March 17, 1995, by and between Celotex and the Corporation.

    5. The bylaws of the Corporation may be altered, amended or repealed by the
Board of Directors of the Corporation acting by the vote of the majority of the
whole Board of Directors.

    6. Except as otherwise provided by the Delaware General Corporation Law as
the same exists or may hereafter be amended, no director of the Corporation
shall be personally liable to the Corporation or its stockholders for monetary
damages for breach of fiduciary duty as a director. Any repeal or modification
of this Article 6 by the stockholders of the Corporation shall not adversely
affect any right or protection of a director of the Corporation in respect of
any act or omission occurring prior to the time of such repeal or modification.

    7. To the fullest extent permitted by applicable law, the Corporation shall
indemnify any current or former director, officer, employee or agent of the
Corporation, and such director's, officer's, employee's or agent's heirs,
executors and administrators, against all expenses, judgments, fines and amounts
paid in settlement actually and reasonably incurred by such indemnified party in
connection with any threatened, pending or completed action, suit or proceeding
brought by or in the right of the Corporation, or otherwise, to which such
indemnified party was or is a party or is threatened to be made a party by
reason of such indemnified party's current or former position with the
Corporation or by reason of the fact that such indemnified party is or was
serving, at the request of the Corporation, as a director, officer, partner,
trustee, employee or agent of another corporation, partnership, joint venture,
trust or other enterprise. The Corporation shall, from time to time, reimburse
or advance to any current


                                       2

<PAGE>


or former director or officer or other person entitled to indemnification
hereunder the funds necessary for payment of defense expenses as incurred. Any
repeal or modification of this Article 7 by the stockholders of the Corporation
shall not adversely affect any right or protection of a director of the
Corporation in respect of any act or omission occurring prior to the time of
such repeal or modification.

    8. The Tax Oversight Committee shall consist of such members as provided in
Section 1.229 of the Consensual Plan.

                                     * * * *

    IN WITNESS WHEREOF, WALTER INDUSTRIES, INC. has caused this Amended and
Restated Certificate of Incorporation to be signed by E. A. Porter, its Vice
President, this 14th day of October, 1998.

                             WALTER INDUSTRIES, INC.

                             By: /s/ E. A. Porter
                                -------------------------
                                E. A. Porter
                                Vice President


                                       3

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
Consolidated Financial Statements and related notes thereto and is qualified in
its entirety by reference to such financial statements and related notes.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          MAY-31-1999
<PERIOD-START>                             JUN-01-1998
<PERIOD-END>                               NOV-30-1998
<CASH>                                          47,492
<SECURITIES>                                   134,680
<RECEIVABLES>                                1,545,481
<ALLOWANCES>                                  (33,963)
<INVENTORY>                                    260,503
<CURRENT-ASSETS>                                     0<F1>
<PP&E>                                       1,168,043
<DEPRECIATION>                               (506,095)
<TOTAL-ASSETS>                               3,314,409
<CURRENT-LIABILITIES>                                0<F1>
<BONDS>                                      2,294,883
                                0<F1>
                                          0<F1>
<COMMON>                                           553
<OTHER-SE>                                     349,970
<TOTAL-LIABILITY-AND-EQUITY>                 3,314,409
<SALES>                                        868,090
<TOTAL-REVENUES>                             1,008,088
<CGS>                                          710,023
<TOTAL-COSTS>                                  128,335
<OTHER-EXPENSES>                                36,789
<LOSS-PROVISION>                                    95
<INTEREST-EXPENSE>                              93,505
<INCOME-PRETAX>                                 39,341
<INCOME-TAX>                                  (10,569)
<INCOME-CONTINUING>                             28,772
<DISCONTINUED>                                       0<F1>
<EXTRAORDINARY>                                      0
<CHANGES>                                            0<F1>
<NET-INCOME>                                    28,772
<EPS-PRIMARY>                                      .55
<EPS-DILUTED>                                      .55<F1>
<FN>
<F1>This line item is not presented on the Consolidated Financial Statements.
</FN>
        

</TABLE>

<PAGE>

                                                                      Exhibit 99


                            AMENDMENT AGREEMENT NO. 4
                               TO CREDIT AGREEMENT


         THIS AMENDMENT AGREEMENT is made and entered into as of this 30th day
of November, 1998, by and among WALTER INDUSTRIES, INC., a Delaware corporation
(herein called the "Borrower"), NATIONSBANK NATIONAL ASSOCIATION (the "Agent"),
as Agent for the lenders (the "Lenders") party to the Credit Agreement dated
October 15, 1997, as amended by Amendment Agreement No. 1 dated November 20,
1997, Amendment No. 2 dated January 28, 1998 and Amendment No. 3 dated July 9,
1998 among such Lenders, Borrower and the Agent (the "Agreement").

                              W I T N E S S E T H:

         WHEREAS, the Borrower, the Agent and the Lenders have entered into the
Agreement pursuant to which the Lenders have agreed to make term loans and
revolving loans to the Borrower in the aggregate principal amount of up to
$800,000,000 as evidenced by the Notes (as defined in the Agreement) and to
issue Letters of Credit for the benefit of the Borrower; and

         WHEREAS, as a condition to the making of the loans pursuant to the
Agreement the Lenders have required that all Restricted Subsidiaries (other than
inactive Subsidiaries) of the Borrower guarantee payment of all Obligations of
the Borrower arising under the Agreement; and

         WHEREAS, the Borrower has requested that the Agreement be amended and
the Agent and the Lenders, subject to the terms and conditions hereof, are
willing to make such amendment, as provided herein;

         NOW, THEREFORE, the Borrower, the Agent and the Lenders do hereby agree
as follows:

         1. DEFINITIONS. The term "Agreement" as used herein and in the Loan
Documents (as defined in the Agreement) shall mean the Agreement as hereinafter
amended and modified. Unless the context otherwise requires, all terms used
herein without definition shall have the definition provided therefor in the
Agreement.

         2. AMENDMENT. SECTION 10.1(A) of the agreement is amended, effective as
of the date hereof, in its entirety, so that as amended it shall read as
follows:

                  "(a) FIXED CHARGE COVERAGE. Cause, suffer or permit the
         Consolidated Fixed Charge Coverage Ratio as at November 30, 1998 and
         February 28, 1999 to be less than 1.00 to 1.00 and as at the end of
         each Four-Quarter Period thereafter to be less than 1.25 to 1.00."


<PAGE>

         3. SUBSIDIARY CONSENTS. Each Restricted Subsidiary of the Borrower that
has delivered a Guaranty to the Agent has joined in the execution of this
Amendment Agreement for the purpose of (i) agreeing to the amendment to the
Agreement and (ii) confirming its guarantee of payment of all the Obligations.

         4. CONDITIONS. This Amendment Agreement shall become effective upon the
Borrower delivering to the Agent five (5) counterparts of this Amendment
Agreement duly executed by the Borrower and consented to by each of the
Restricted Subsidiaries.

         5. ENTIRE AGREEMENT. This Amendment Agreement sets forth the entire
understanding and agreement of the parties hereto in relation to the subject
matter hereof and supersedes any prior negotiations and agreements among the
parties relative to such subject matter. No promise, conditions, representation
or warranty, express or implied, not herein set forth shall bind any party
hereto, and no one of them has relied on any such promise, condition,
representation or warranty. Each of the parties hereto acknowledges that, except
as in this Amendment Agreement otherwise expressly stated, no representations,
warranties or commitments, express or implied, have been made by any other party
to the other. None of the terms or conditions of this Amendment Agreement may be
changed, modified, waived or canceled orally or otherwise, except by writing,
signed by all the parties hereto, specifying such change, modification, waiver
or cancellation of such terms or conditions, or of any proceeding or succeeding
breach thereof.

         6. FULL FORCE AND EFFECT OF AGREEMENT. Except as hereby specifically
amended, modified or supplemented, the Agreement and all of the other Loan
Documents are hereby confirmed and ratified in all respects and shall remain in
full force and effect according to their respective terms.


                  [Remainder of page intentionally left blank.]


<PAGE>



         IN WITNESS WHEREOF, the parties hereto have caused this Amendment
Agreement to be duly executed by their duly authorized officers, all as of the
day and year first above written.

                                             BORROWER:

                                             WALTER INDUSTRIES, INC.
WITNESS:

 /S/ MARY C. SNOW                            By:   /S/ JOSEPH J. TROY 
- ----------------------------------                 ---------------------
                                             Name:    Joseph J. Troy
 /S/ MARY E. THORN                           Title:   Vice President & Treasurer
- ---------------------------------- 

                                       3

<PAGE>



                                   GUARANTORS:

                                         AIMCOR ENTERPRISES INTERNATIONAL
                                           INCORPORATED
                                         AIMCOR (FAR EAST), INC.
                                         APPLIED INDUSTRIAL MATERIALS
                                           CORPORATION
                                         BEST INSURORS, INC.
                                         BEST INSURORS OF MISSISSIPPI, INC.
                                         COAST TO COAST ADVERTISING, INC.
                                         COMPUTER HOLDINGS CORPORATION
                                         DIXIE BUILDING SUPPLIES, INC.
                                         HAMER HOLDINGS CORPORATION
                                         HAMER PROPERTIES, INC.
                                         HOMES HOLDING CORPORATION
                                         JEFFERSON WARRIOR RAILROAD
                                           COMPANY, INC.
                                         JIM WALTER RESOURCES, INC.
                                         JW ALUMINUM COMPANY
                                         J.W. WALTER, INC.
                                         J.W.I. HOLDINGS CORPORATION
                                         LAND HOLDINGS CORPORATION
                                         RAILROAD HOLDINGS CORPORATION
                                         SLOSS INDUSTRIES CORPORATION
                                         SOUTHERN PRECISION CORPORATION
                                         UNITED LAND CORPORATION
                                         UNITED STATES PIPE AND FOUNDRY
                                            COMPANY, INC.
                                         VESTAL MANUFACTURING COMPANY
WITNESS:                                 WALTER HOME IMPROVEMENT, INC.
                                         WALTER LAND COMPANY
 /S/ MARY C. SNOW                        GANS TRANSPORT AGENCIES (USA), INC.
- ---------------------------
 /S/ MARY E. THORN                       By: /S/ DEAN M. FJELSTUL             
- ---------------------------                  ---------------------------------
                                         Name:   Dean M. Fjelstul
                                         Title:     Vice President


                                       4
<PAGE>



                                         JIM WALTER COMPUTER SERVICES, INC.
                                         JIM WALTER HOMES, INC.
WITNESS:                                 NEATHERLIN HOMES, INC.

 /S/ MARY C. SNOW                
- ---------------------------
 /S/ MARY E. THORN                                  By: /S/ FRANK A. HULT    
- ---------------------------                             -----------------------
                                                     Name:   Frank A. Hult
                                                     Title:    Vice President


WITNESS:                                    JIM WALTER HOMES OF ASHEVILLE, INC.

 /S/ MARY C. SNOW                
- ---------------------------
 /S/ MARY E. THORN                          By: /S/ RONALD K. ACHILLE     
- ---------------------------                     --------------------------------
                                            Name:   Ronald K. Achille
                                            Title:    Vice President

                                       5

<PAGE>



                                            NATIONSBANK, NATIONAL ASSOCIATION,
                                            as Agent for the Lenders


                                            By:   /S/ ANDREW M. AIRHEART
                                                  -----------------------------
                                            Name: Andrew M. Airheart
                                            Title:   Senior Vice President


                                            NATIONSBANK, NATIONAL ASSOCIATION,
                                            as Lender


                                            By:   /S/ ANDREW M. AIRHEART   
                                                  -----------------------------
                                            Name: Andrew M. Airheart
                                            Title:   Senior Vice President

                                       6


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission